|
Total Revenue
|
|
$5.5m
|
$6.3m
|
$5.8m
|
$11.8m
|
$15.6m
|
$24.1m
|
$45.8m
|
$65.0m
|
$86.7m
|
$103.1m
|
|
Cost of Goods and Services Sold
|
|
$944k
|
$806k
|
$507k
|
$1.2m
|
$1.6m
|
$2.3m
|
$6.4m
|
$7.9m
|
$8.1m
|
$7.5m
|
|
Gross Profit
|
|
$4.6m
|
$5.5m
|
$5.3m
|
$10.6m
|
$14.0m
|
$21.8m
|
$39.5m
|
$57.1m
|
$78.5m
|
$95.6m
|
|
Operating Expenses
|
|
$4.8m
|
$5.4m
|
$5.8m
|
$13.3m
|
$19.0m
|
$29.2m
|
$51.7m
|
$61.4m
|
$85.2m
|
$88.3m
|
|
Operating Income (Loss)
|
|
($272k)
|
$120k
|
($502k)
|
($2.7m)
|
($5.0m)
|
($7.4m)
|
($12.2m)
|
($4.2m)
|
($6.7m)
|
$7.3m
|
|
Additional Financial Items
|
|
|
|
|
|
|
|
|
|
|
|
|
Amortization of Intangible Assets
|
|
—
|
—
|
—
|
$90k
|
$224k
|
$376k
|
$2.0m
|
$3.2m
|
$3.9m
|
$2.5m
|
|
Income (Loss) from Continuing Operations before Income Taxes, Domestic
|
|
—
|
—
|
—
|
$2.8m
|
$4.4m
|
—
|
($13.9m)
|
($4.4m)
|
$1.9m
|
($393k)
|
|
Income (Loss) from Continuing Operations, Per Basic Share
|
|
—
|
—
|
—
|
($2.8m)
|
($4.4m)
|
—
|
—
|
—
|
($1.9m)
|
($0)
|
|
Income (Loss) from Continuing Operations, Per Diluted Share
|
|
—
|
—
|
—
|
($2.8m)
|
($4.4m)
|
—
|
—
|
—
|
($1.9m)
|
($0)
|
|
Income (Loss) from Equity Method Investments
|
|
—
|
—
|
($10k)
|
—
|
—
|
($617k)
|
($380k)
|
—
|
($90k)
|
($952k)
|
|
Interest Income, Other
|
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
$22k
|
$4k
|
|
Other Income
|
|
—
|
—
|
—
|
$10k
|
$15k
|
—
|
—
|
—
|
—
|
—
|
|
Income (Loss) from Continuing Operations before Income Taxes, Noncontrolling Interest
|
|
—
|
—
|
—
|
$2.8m
|
$4.4m
|
—
|
($13.9m)
|
($4.4m)
|
$1.9m
|
($393k)
|
|
Income (Loss) from Continuing Operations, Net of Tax, Attributable to Parent
|
|
—
|
—
|
—
|
($2.8m)
|
($4.4m)
|
—
|
—
|
—
|
$1.9m
|
($393k)
|
|
Income (Loss) from Discontinued Operations, Net of Tax, Attributable to Parent
|
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
$8.0m
|
($37.2m)
|
|
Net Income (Loss) Attributable to Parent
|
|
($416k)
|
$331k
|
($601k)
|
($2.8m)
|
($4.4m)
|
($8.0m)
|
($7.9m)
|
($4.3m)
|
($9.7m)
|
($37.6m)
|
|
Net Income (Loss) Available to Common Stockholders, Basic
|
|
($677k)
|
$192k
|
($732k)
|
—
|
—
|
($7.9m)
|
—
|
—
|
—
|
—
|
|
Net Income (Loss) Attributable to Noncontrolling Interest
|
|
—
|
—
|
—
|
($22k)
|
($89k)
|
($72k)
|
($155k)
|
($137k)
|
($247k)
|
($5k)
|
|
Earnings Per Share, Basic
|
|
($0.01)
|
$0.00
|
$0.00
|
($1.32)
|
($0.76)
|
($1.08)
|
($1.00)
|
($0.52)
|
($1.14)
|
($4.36)
|
|
Earnings Per Share, Diluted
|
|
($0.01)
|
$0.00
|
$0.00
|
($1.32)
|
($0.76)
|
($1.08)
|
($1.00)
|
($0.52)
|
($1.14)
|
($4.36)
|
|
Weighted Average Number of Shares Outstanding, Basic
|
|
108.6m
|
111.4m
|
217.2m
|
2.1m
|
5.7m
|
7.3m
|
7.9m
|
8.3m
|
8.5m
|
8.6m
|
|
Weighted Average Number of Shares Outstanding, Diluted
|
|
108.6m
|
208.6m
|
217.2m
|
2.1m
|
5.7m
|
7.3m
|
7.9m
|
8.3m
|
8.5m
|
8.6m
|
|
Research and Development Expense
|
|
—
|
—
|
—
|
—
|
$40k
|
$559k
|
$3.4m
|
$4.1m
|
$5.7m
|
$5.1m
|
|
General and Administrative Expense
|
|
$3.9m
|
$5.3m
|
$5.7m
|
$13.1m
|
$18.7m
|
$28.1m
|
$46.0m
|
$57.0m
|
$76.6m
|
$16.7m
|
|
Selling, General and Administrative Expense
|
|
$819k
|
$0
|
$5.7m
|
$13.1m
|
$18.7m
|
$28.1m
|
$46.0m
|
$57.0m
|
$76.6m
|
$78.7m
|
|
Other Nonoperating Income (Expense)
|
|
($144k)
|
$211k
|
($99k)
|
($96k)
|
$589k
|
($618k)
|
($1.7m)
|
($225k)
|
($3.2m)
|
($7.7m)
|
|
Business Combination, Acquisition Related Costs
|
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
$1.4m
|
—
|
|
Interest Expense
|
|
$174k
|
$127k
|
$87k
|
$106k
|
$12k
|
$711
|
$285k
|
$476k
|
$3.1m
|
$6.8m
|
|
Interest Expense, Debt
|
|
—
|
—
|
—
|
$62k
|
$8k
|
—
|
—
|
—
|
—
|
—
|
|
Operating Lease, Expense
|
|
—
|
—
|
—
|
—
|
—
|
$202k
|
$297k
|
$434k
|
$555k
|
$549k
|
|
Other General and Administrative Expense
|
|
$819k
|
$0
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
|
Selling and Marketing Expense
|
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
$62.0m
|
|
Income Tax Expense (Benefit)
|
|
$0
|
$0
|
$0
|
$0
|
$0
|
—
|
($5.8m)
|
—
|
($48k)
|
—
|